94.87
Revenue฿M
105.7
107.4
107.8
110.7
114.4
118.7
122.7
128.1
128.5
131.3
105.1
2.79%
2.60%
65
24.89
Revenue growth%
33.16
31.59
30.64
29.61
31.07
30.13
27.99
29.77
32.17
31.64
14.79
30.13
30.85
76
20.01
Gross margin%
9.99
10.66
7.87
7.37
4.40
3.15
2.12
0.96
1.42
0.40
3.52
1.42
3.78
40
8.63
Operating margin%
4.58
3.92
2.77
4.15
3.94
6.80
4.60
3.79
3.75
2.21
25.37
3.79
3.93
50
10.05
Net margin%
9.51
8.74
11.00
13.33
12.57
14.46
17.13
17.74
19.18
20.39
16.59
17.74
13.90
43
27.62
P/E ratio (avg)x
20.05
19.65
19.77
20.73
20.64
23.00
24.12
28.48
28.70
29.29
35.39
28.48
21.86
71
12.84
EV/EBITx
34.34
36.03
41.00
46.94
51.61
54.41
59.81
60.97
61.09
56.69
31.43
59.81
53.01
24
10.94
FCF yield (avg)%
17.34
19.62
19.64
18.22
18.67
21.01
20.65
22.37
21.13
18.74
27.08
21.01
19.63
54
28.67
FCF margin%
6.91
6.87
7.24
8.36
6.85
9.01
11.86
13.33
16.06
15.71
20.80
13.33
8.69
10
1.673
FCF / Net incomex
1.453
1.261
1.181
1.197
1.214
1.308
1.352
1.193
1.287
1.185
0.112
1.287
1.238
82
6.80
ROIC%
19.87
18.89
16.97
17.96
20.84
22.44
23.78
26.04
26.61
25.28
13.24
25.28
21.64
61
20.57
Return on equity%
13.86
16.40
18.29
15.81
15.54
17.41
15.84
15.56
16.45
14.20
23.19
15.84
15.82
29
14.56
Return on assets%
22.52
22.94
25.61
26.54
26.75
27.21
26.70
24.73
25.00
22.65
15.28
25.00
25.31
21
0.03
EPS฿
0.04
0.03
0.03
0.03
0.03
0.02
0.02
0.02
0.02
0.02
0.03
(9.58%)
(7.40%)
—
10.84
EPS growth%
26.14
24.35
24.21
23.58
25.87
26.93
26.38
26.80
27.93
26.16
9.64
26.80
26.15
21
0.05
Bookvalue per sh฿
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
0.02
0.01
0.05
(3.94%)
(3.45%)
—
0.03
FCF per share฿
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.01
(2.41%)
(0.11%)
—
0.03
Dividend per sh฿
0.09
0.09
0.10
0.10
0.11
0.12
0.14
0.13
0.13
0.13
0.05
3.06%
4.47%
—
20.16
Div yield (avg)%
3.40
4.77
4.82
4.75
2.50
1.45
2.27
1.92
0.40
0.61
18.01
1.45
2.38
31
9.67
Payout ratio%
30.50
28.27
30.10
27.91
30.27
31.93
33.36
35.23
33.66
34.50
19.24
33.66
31.22
79
470.2
Shares (diluted)M
533.3
531.7
560.3
525.4
530.2
499.4
477.0
516.3
512.3
538.2
458.8
0.30%
(0.24%)
52
6.67
Buyback yield%
9.94
10.97
11.07
8.99
10.85
11.67
9.10
8.85
8.53
5.86
25.59
8.85
9.52
80
1.519
D/E ratiox
1.249
1.367
1.396
1.460
1.551
1.492
1.459
1.470
1.566
1.640
1.116
1.492
1.465
45
113.1
Enterprise value฿M
132.0
129.0
144.8
133.6
138.3
146.2
138.3
139.2
156.3
145.5
106.1
1.03%
1.63%
10
77.74
LT debt฿M
56.43
53.33
50.18
48.61
46.92
43.12
43.91
39.41
41.45
44.35
87.39
(1.12%)
(3.58%)
29
Revenue
฿131.3M
2.60%
1.00×
Cost of revenue
฿76.59M
2.42%
0.98×
Operating expenses
฿21.49M
2.85%
1.02×